4.988
Revenue₹B
4.657
4.635
4.699
4.730
4.934
5.073
5.197
5.386
5.421
5.536
5.476
2.33%
2.13%
51
14.27
Revenue growth%
0.40
3.04
0.85
3.75
1.69
3.14
2.12
1.62
3.68
1.37
14.57
2.12
1.90
78
7.13
Gross margin%
1.57
3.52
1.83
0.40
1.95
0.56
0.87
2.92
3.97
1.12
26.49
1.12
1.70
87
9.34
Operating margin%
0.81
1.27
3.31
0.40
0.40
0.40
0.40
0.40
1.48
0.40
13.37
0.40
0.40
93
8.37
Net margin%
9.20
11.18
9.03
11.22
12.82
10.03
11.21
13.14
10.38
12.49
3.54
11.21
11.19
57
30.53
P/E ratio (avg)x
27.87
27.47
30.75
29.05
31.16
35.19
38.22
40.00
43.55
42.54
16.81
40.00
33.17
87
17.95
EV/EBITx
17.98
20.23
21.68
22.39
22.71
23.21
23.88
23.53
25.74
25.97
25.34
23.88
22.96
13
29.14
FCF yield (avg)%
12.55
10.61
12.46
15.13
13.37
13.08
14.80
15.95
16.62
13.97
25.26
14.80
13.67
44
5.16
FCF margin%
9.58
7.77
5.12
4.26
5.59
5.37
5.46
3.23
3.29
4.56
7.03
4.56
5.24
73
1.677
FCF / Net incomex
0.497
0.536
0.507
0.482
0.460
0.441
0.470
0.477
0.478
0.468
1.360
0.470
0.477
62
10.11
ROIC%
0.40
0.40
0.40
0.40
1.57
3.61
2.27
2.32
4.54
5.31
6.14
3.61
1.92
67
9.22
Return on equity%
21.95
19.49
17.51
18.64
19.06
16.38
13.62
12.89
10.25
10.34
24.93
12.89
16.94
20
6.70
Return on assets%
15.94
17.02
19.02
18.15
16.47
15.29
16.03
17.30
16.84
16.23
28.59
16.23
16.66
87
30.72
EPS₹
40.28
39.21
40.10
39.72
37.18
40.81
36.21
34.04
29.30
29.95
31.58
(4.23%)
(2.87%)
—
21.72
EPS growth%
28.12
27.00
29.57
30.28
32.29
33.78
35.23
37.50
34.85
33.84
4.30
34.85
33.03
27
11.95
Bookvalue per sh₹
59.90
59.32
67.93
67.05
75.07
74.70
73.71
79.63
81.53
89.77
83.29
3.64%
4.29%
—
54.49
FCF per share₹
15.39
16.18
17.57
15.99
15.88
15.49
14.26
15.19
14.53
15.46
47.75
(0.54%)
(0.04%)
—
85.06
Dividend per sh₹
27.18
27.03
29.24
28.89
25.49
26.38
27.63
30.33
27.63
26.59
35.82
0.84%
0.57%
—
6.97
Div yield (avg)%
2.32
1.67
0.40
2.78
5.75
6.02
6.94
8.92
7.93
5.65
21.80
6.94
5.70
89
8.29
Payout ratio%
23.37
23.74
22.65
25.59
24.56
22.41
22.27
21.30
19.54
19.09
17.33
21.30
22.53
50
33.23
Shares (diluted)M
30.89
35.11
34.55
31.85
33.52
31.61
30.66
29.10
27.67
28.36
34.07
(3.29%)
(0.03%)
23
9.98
Buyback yield%
29.29
29.33
28.34
27.14
29.32
28.76
31.29
30.30
29.44
30.95
22.56
30.30
29.32
20
1.016
D/E ratiox
0.244
0.260
0.270
0.301
0.297
0.306
0.351
0.365
0.358
0.375
0.863
0.358
0.303
90
3.018
Enterprise value₹B
4.232
3.870
3.474
3.468
3.338
3.119
3.467
3.574
3.454
3.636
1.748
1.72%
(1.56%)
95
3.888
LT debt₹B
3.883
3.847
4.059
4.082
4.659
4.838
5.506
5.064
5.588
5.267
5.782
2.48%
4.06%
64
Revenue
₹5.536B
2.13%
1.00×
Cost of revenue
₹3.634B
2.43%
1.03×
Operating expenses
₹605.0M
1.61%
0.95×
Goodwill & intangibles
19.82%
Spread over hurdle
(6.69%)